[IBHD] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[IBHD] I-BHD
Announcement Date
19-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 174.68%
YoY- 149.82%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 7,521 63,502 56,341 29,999 15,492 60,827 45,430 -69.88%
PBT 434 7,040 6,051 4,624 1,672 -8,155 -8,369 -
Tax -35 -250 -92 -78 -17 -62 16 -
NP 399 6,790 5,959 4,546 1,655 -8,217 -8,353 -
-
NP to SH 399 6,790 5,959 4,546 1,655 -8,217 -8,353 -
-
Tax Rate 8.06% 3.55% 1.52% 1.69% 1.02% - - -
Total Cost 7,122 56,712 50,382 25,453 13,837 69,044 53,783 -74.05%
-
Net Worth 527,250 201,859 190,180 182,861 202,277 112,991 85,513 236.61%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 3,345 - - - 649 - -
Div Payout % - 49.27% - - - 0.00% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 527,250 201,859 190,180 182,861 202,277 112,991 85,513 236.61%
NOSH 284,999 111,524 105,656 102,157 114,930 64,937 68,411 159.13%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 5.31% 10.69% 10.58% 15.15% 10.68% -13.51% -18.39% -
ROE 0.08% 3.36% 3.13% 2.49% 0.82% -7.27% -9.77% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 2.64 56.94 53.32 29.37 13.48 93.67 66.41 -88.37%
EPS -0.14 6.08 5.64 4.45 1.44 -12.68 -12.21 -94.92%
DPS 0.00 3.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.85 1.81 1.80 1.79 1.76 1.74 1.25 29.90%
Adjusted Per Share Value based on latest NOSH - 96,366
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 0.40 3.42 3.03 1.62 0.83 3.28 2.45 -70.16%
EPS 0.02 0.37 0.32 0.24 0.09 -0.44 -0.45 -
DPS 0.00 0.18 0.00 0.00 0.00 0.03 0.00 -
NAPS 0.2839 0.1087 0.1024 0.0985 0.1089 0.0608 0.046 236.83%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.04 1.03 0.91 0.76 0.77 0.79 0.83 -
P/RPS 39.41 1.81 1.71 2.59 5.71 0.84 1.25 900.10%
P/EPS 742.86 16.92 16.13 17.08 53.47 -6.24 -6.80 -
EY 0.13 5.91 6.20 5.86 1.87 -16.02 -14.71 -
DY 0.00 2.91 0.00 0.00 0.00 1.27 0.00 -
P/NAPS 0.56 0.57 0.51 0.42 0.44 0.45 0.66 -10.38%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 28/02/06 19/10/05 19/07/05 31/05/05 28/02/05 22/10/04 -
Price 1.05 1.03 0.98 0.77 0.75 0.78 0.80 -
P/RPS 39.79 1.81 1.84 2.62 5.56 0.83 1.20 934.32%
P/EPS 750.00 16.92 17.38 17.30 52.08 -6.16 -6.55 -
EY 0.13 5.91 5.76 5.78 1.92 -16.22 -15.26 -
DY 0.00 2.91 0.00 0.00 0.00 1.28 0.00 -
P/NAPS 0.57 0.57 0.54 0.43 0.43 0.45 0.64 -7.43%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment